[TSH] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[TSH] TSH RESOURCES BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 89.41%
YoY- 29.26%
Quarter Report
Latest QR
Upcoming QR
TSH's Result
TSH's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 307,681 277,878 223,380 178,476 122,288 91,020 98,085 20.97%
PBT 28,470 27,065 27,017 19,803 13,096 7,196 10,364 18.33%
Tax -4,563 -3,822 -5,345 -3,413 -416 -375 -1,642 18.56%
NP 23,907 23,243 21,672 16,390 12,680 6,821 8,722 18.29%
-
NP to SH 20,527 19,256 21,672 16,390 12,680 6,821 8,722 15.32%
-
Tax Rate 16.03% 14.12% 19.78% 17.23% 3.18% 5.21% 15.84% -
Total Cost 283,774 254,635 201,708 162,086 109,608 84,199 89,363 21.22%
-
Net Worth 378,895 321,499 195,516 238,721 209,410 188,440 140,677 17.94%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 378,895 321,499 195,516 238,721 209,410 188,440 140,677 17.94%
NOSH 378,895 303,301 97,758 88,743 88,733 88,469 68,623 32.92%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.77% 8.36% 9.70% 9.18% 10.37% 7.49% 8.89% -
ROE 5.42% 5.99% 11.08% 6.87% 6.06% 3.62% 6.20% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 81.20 91.62 228.50 201.11 137.82 102.88 142.93 -8.98%
EPS 5.63 6.34 7.39 18.47 14.29 7.71 12.71 -12.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 2.00 2.69 2.36 2.13 2.05 -11.27%
Adjusted Per Share Value based on latest NOSH - 88,738
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 22.27 20.11 16.17 12.92 8.85 6.59 7.10 20.97%
EPS 1.49 1.39 1.57 1.19 0.92 0.49 0.63 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2742 0.2327 0.1415 0.1728 0.1515 0.1364 0.1018 17.94%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.83 0.79 0.38 0.34 0.28 0.45 -
P/RPS 0.78 0.91 0.35 0.19 0.25 0.27 0.31 16.61%
P/EPS 11.63 13.07 3.56 2.06 2.38 3.63 3.54 21.91%
EY 8.60 7.65 28.06 48.60 42.03 27.54 28.24 -17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.78 0.40 0.14 0.14 0.13 0.22 19.15%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 12/09/06 25/08/05 23/08/04 28/08/03 23/08/02 29/08/01 24/08/00 -
Price 0.69 0.87 0.83 0.41 0.39 0.29 0.48 -
P/RPS 0.85 0.95 0.36 0.20 0.28 0.28 0.34 16.49%
P/EPS 12.74 13.70 3.74 2.22 2.73 3.76 3.78 22.43%
EY 7.85 7.30 26.71 45.05 36.64 26.59 26.48 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.82 0.42 0.15 0.17 0.14 0.23 20.08%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment